CashFlowRE
Sign in Sign up
752 Carolina Ave
B+ Composite 75.4
Why this score? — see what drove the B+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +29.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.2/10.0
  • Rent growth +3.9/5.0
  • Schools +3.5/10.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,900

752 Carolina Ave · Rock Hill, SC 29730
3 bd · 1.5 ba · 1,113 sqft · SingleFamily public records · 27 Days on market
Built 1930 0.51 ac lot Est $233k · 40% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Single-family home perfect for investors or first-time homebuyers looking to add their personal touch and create value. Charming property with great potential and welcoming front porch.

Key facts

  • 0.51 acre lot
  • Built 1930
  • Listed 27 days

Tags

WELCOMING FRONT PORCH

Property features AI

Finance

  • Other: Zoning: SF-5; Lot size: 0.51 acres; Living area approximately 1,113; Total levels: One
  • HOA & community: No HOA

Exterior

  • Parking: Driveway
  • Utilities: City water; Public sewer
  • Home design: Single-family residence; One level; Site built
  • Construction: Wood construction; Crawl space foundation
  • Exterior features: Road surface: gravel and paved; Publicly maintained road

Interior

  • Kitchen: Appliances: Other
  • Bedrooms: 3 bedrooms on the main level
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: No heating specified; No cooling specified
  • Interior features: 4 total rooms; Other appliances included
  • Laundry & utility: Laundry closet

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/1.5-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $514 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $138k (1.5% below list) — sets the bar for market timing.
  • Cap rate 10.7% vs local median 3.4% in Rock Hill — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 70/100 on livability (#62 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D+, employment D+, crime D-.
  • York 03 (urban): math 36% / reading 47% proficiency, ranked #32 of 80 in SC (top 40%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+5.5%/yr); 348 active listings in the ZIP; 30 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 2,550 units permitted in York County in 2024 (350 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $967 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • York County population projected at +44% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 5.5% rent growth), your $39k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 27 days — a 2% lower offer ($138k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $137,801 (1.5% below list)

Questions for the listing agent

  1. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  5. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  6. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  7. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.22%
Cap rate
10.71%
Cash-on-cash
15.76%
DSCR
1.70
GRM
6.9

CMA / ARV

ARV (on-the-fly)
$232,617
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
919 Jefferson Ave 0.29mi 3/1.5 1,120 (+1%) 4mo $140,000 $125 82
406 Rich St 0.31mi 2/2.0 (-1) 1,100 (-1%) 4mo $200,000 $182 73
552 Locust St 0.50mi 4/1.5 (+1) 1,100 (-1%) 1mo $237,000 $215 69
814 Jefferson Ave 0.12mi 3/1.0 1,258 (+13%) 3mo $210,500 $167 68
545 Washington St 0.33mi 3/2.0 1,254 (+13%) 2mo $270,000 $215 60
535 Flint St 0.64mi 3/2.0 1,170 (+5%) 2mo $245,000 $209 58
251 Baker St 0.64mi 3/2.0 1,050 (-6%) 4mo $256,700 $244 56
1035 S Stonewall Ave 0.72mi 3/1.0 1,050 (-6%) 0mo $100,010 $95 55
616 Simpson St 0.51mi 3/1.0 961 (-14%) 2mo $167,800 $175 50
503 Old High Ct 0.74mi 3/2.0 1,210 (+9%) 2mo $235,000 $194 47
227 Brice St 0.68mi 3/1.0 969 (-13%) 1mo $247,900 $256 44
330 Stonewall Ave S 0.63mi 2/2.0 (-1) 954 (-14%) 2mo $208,500 $219 38

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 5.53% rent growth · sell at horizon

5-year hold
IRR
9.1%
Equity multiple
1.37×
Total profit
$14,474
Equity at exit
$20,860
10-year hold
IRR
20.2%
Equity multiple
2.88×
Total profit
$73,730
Equity at exit
$12,096

Cash invested: $39,172 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State South Carolina
90 Strongly Landlord-Friendly · R+6
County
— inherits STATE
City
— inherits STATE
5-day notice; preempted; landlord-favorable.

ZIP-level market 29730

Rents YoY
5.5%
Active inventory
348
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,700 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$36 /mo · $438/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$357
Net cashflow
$514

Break-even live

Break-even rent $1,049
Max offer price $139,900
Occupancy floor 65%

Sensitivity live

Price -10% $594 -5% $554 +0% $514 +5% $475 +10% $435
Rent -10% $380 -5% $447 +0% $514 +5% $582 +10% $649
Rate -1.0pp $585 -0.5pp $550 base $514 +0.5pp $478 +1.0pp $441

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$34,975
Closing costs
$4,197
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 30 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
316 Little St Rock Hill, SC 2.0 1.0 725 $1,150 $1.59 22d 1 0.25mi
608 Crawford Rd Rock Hill, SC 3.0 2.0 1400 $2,150 $1.54 22d 1 0.32mi
721 S Spruce St Rock Hill, SC 3.0 2.0 1250 $2,050 $1.64 24d 1 0.41mi
207 Friedheim Rd Rock Hill, SC 3.0 1.0 1000 $1,549 $1.55 3d 1 0.51mi
309 S Confederate Ave Rock Hill, SC 3.0 2.5 1430 $5,990 $4.19 24d 1 0.52mi
108 E Main St Rock Hill, SC 1.0–2.0 1.0–2.0 779 $1,893 $2.43 2d 7 0.65mi
645 Stonewall Ct Rock Hill, SC 3.0 1.0 1200 $1,695 $1.41 24d 1 0.66mi
116 S Spruce St Unit A Rock Hill, SC 2.0 2.0 850 $1,200 $1.41 20d 1 0.66mi
116 S Spruce St Apt B Rock Hill, SC 2.0 2.0 850 $1,235 $1.45 24d 1 0.66mi
175 W Black St Rock Hill, SC 1.0–2.0 1.0–2.0 1021 $1,685 $1.65 20d 11 0.69mi
175 W Black St Unit 304 Rock Hill, SC 2.0 2.0 1248 $1,685 $1.35 24d 1 0.69mi
542 E Black St Rock Hill, SC 2.0 1.0 850 $1,595 $1.88 22d 1 0.71mi
542 E Black St Rock Hill, SC 2.0 1.0 850 $1,595 $1.88 5d 1 0.71mi
658 Arch Dr Rock Hill, SC 3.0 1.0 985 $1,700 $1.73 5d 1 0.72mi
987 Pebble Rd Rock Hill, SC 3.0 1.0 1044 $1,295 $1.24 24d 1 0.73mi
117 E White St Rock Hill, SC 2.0 1.0–2.0 797 $2,065 $2.59 4d 33 0.75mi
244 Rhea St Rock Hill, SC 2.0 1.0 1200 $1,225 $1.02 20d 1 0.76mi
1547 Caprine CT Rock Hill, SC 1.0–3.0 1.0–2.0 959 $1,708 $1.78 2d 15 0.92mi
819 Chestnut St Rock Hill, SC 3.0 1.0 1014 $1,800 $1.78 5d 1 0.93mi
333 Friendship Dr Rock Hill, SC 3.0 2.0 1158 $1,460 $1.26 22d 1 0.96mi
418 Pickens Ct Rock Hill, SC 2.0 2.0 1060 $1,800 $1.70 24d 1 1.00mi
221 Hutchinson St Rock Hill, SC 2.0 1.0 1129 $1,550 $1.37 22d 1 1.01mi
371 Technology Center Way Rock Hill, SC 1.0–2.0 1.0–2.0 832 $2,155 $2.59 3d 37 1.13mi
923 Standard St Rock Hill, SC 1.0–2.0 1.0 1025 $1,590 $1.55 2d 4 1.13mi
216 McFadden St Rock Hill, SC 2.0 2.0 984 $1,450 $1.47 15d 1 1.23mi
304 Oak Dr Rock Hill, SC 2.0 1.0 1349 $1,650 $1.22 24d 1 1.24mi
522 N Jones Ave Rock Hill, SC 2.0 1.0 1038 $1,650 $1.59 22d 1 1.30mi
226 Cummings St Rock Hill, SC 2.0 1.0 914 $1,599 $1.75 2d 1 1.32mi
618 Union Ave Rock Hill, SC 2.0 2.0 1050 $1,475 $1.40 16d 1 1.35mi
810 S York Ave Rock Hill, SC 1.0–3.0 1.0 787 $1,349 $1.71 2d 10 1.44mi

Listing history 14 events

  1. 2026-06-18
    days on market $139,900 Active 27 DOM
  2. 2026-06-17
    days on market $139,900 Active 26 DOM
  3. 2026-06-16
    days on market $139,900 Active 25 DOM
  4. 2026-06-15
    days on market $139,900 Active 24 DOM
  5. 2026-06-13
    days on market $139,900 Active 22 DOM
  6. 2026-06-09
    days on market $139,900 Active 18 DOM
  7. 2026-06-08
    days on market $139,900 Active 17 DOM
  8. 2026-06-07
    days on market $139,900 Active 16 DOM
  9. 2026-06-04
    days on market $139,900 Active 13 DOM
  10. 2026-06-03
    days on market $139,900 Active 12 DOM
  11. 2026-06-02
    days on market $139,900 Active 11 DOM
  12. 2026-06-01
    days on market $139,900 Active 10 DOM
  13. 2026-05-31
    days on market $139,900 Active 9 DOM
  14. 2026-05-22
    listed $139,900 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast SC · Resets to sale price

Current annual tax
$438 · $36/mo
Projected year-2 tax
$797 · $66/mo
Expected delta
+$360/yr (+$30/mo · 82.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥105°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$20,398
− Mortgage interest
−$7,837
− Property taxes
−$438
− Insurance
−$700
− Repairs & maintenance
−$1,632
− Management
−$1,632
− Depreciation
−$4,070
Taxable income
$4,091
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$982
After-tax cash flow
$5,192/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
York 03
NCES district ID
4503870
Math proficiency
36% ▼ -8.00%
Reading proficiency
47% ▲ 3.00%
Median HH income
$47,570
Composite
35.46/100
National rank
#4928
State rank
#32 of 80 in SC

Livability — Rock Hill

Score
70/100
State rank
#62
US rank
#7573

Category grades

Amenities D- Commute F Cost of living A+ Crime D- Employment D+ Housing A+ Health & safety A+ User ratings B-

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Rock Hill, SC
County
York County · 281,758 people
City population
115,874
Metro
Charlotte-Concord-Gastonia, NC-SC
Population (ZIP)
58,199
Household income
$68,543
Rent vs Own
39.7% rent · 60.3% own
Severe rent burden
1869.0

Population outlook (York County) Hauer SSP2

Today (2025)
307,757 people
By 2030
335,979 · +9.2%
By 2040
391,378 · +27.2%
By 2050
443,234 · +44.0%
By 2075
557,102 · +81.0%
By 2100
625,837 · +103.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 51% Black 39% Hispanic / Latino 4% Two or more races 4% Native American 2% Asian 1%
Common ancestry
Serbian 2% Slovak 2% Lithuanian 1%
Foreign-born
4% · Canada, Vietnam, China
Languages at home
95% English-only · Spanish 3%

Political lean MEDSL · York

2024 margin
R (+19.1) · D 39.7% · R 58.8% · Other 1.5%
2008→2024 swing
-1.4pp toward R · 2008: -17.7pp · 2024: -19.1pp
All cycles
2024: R+19.1 2020: R+16.5 2016: R+22.1 2012: R+20.5 2008: R+17.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -285.91%
Current HPI
268.2609
Rent YoY
▲ 5.53%
Metro
Charlotte-Concord-Gastonia, NC-SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-05-22 Listed $139,900 CANOPYMLS as Distributed by MLS Grid

Property tax history

+2.4%/yr

Latest (2025): $438 · +12.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…